BBMG Corp
SSE:601992
Balance Sheet
Balance Sheet Decomposition
BBMG Corp
Current Assets | 141.1B |
Cash & Short-Term Investments | 14.6B |
Receivables | 21B |
Other Current Assets | 105.5B |
Non-Current Assets | 128.6B |
Long-Term Investments | 54.7B |
PP&E | 47.8B |
Intangibles | 18.7B |
Other Non-Current Assets | 7.3B |
Current Liabilities | 117.6B |
Accounts Payable | 18.5B |
Accrued Liabilities | 5.7B |
Short-Term Debt | 40.2B |
Other Current Liabilities | 53.2B |
Non-Current Liabilities | 79.1B |
Long-Term Debt | 49.3B |
Other Non-Current Liabilities | 29.7B |
Balance Sheet
BBMG Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
10 980
|
18 370
|
28 010
|
17 904
|
18 775
|
21 325
|
23 818
|
1 200
|
1 277
|
13 779
|
|
Cash |
1
|
2
|
3
|
1
|
3
|
0
|
0
|
0
|
0
|
0
|
|
Cash Equivalents |
10 979
|
18 368
|
28 007
|
17 903
|
18 772
|
21 325
|
23 818
|
1 199
|
1 277
|
13 779
|
|
Short-Term Investments |
0
|
0
|
616
|
46
|
1 035
|
1 015
|
1 118
|
1 152
|
1 117
|
808
|
|
Total Receivables |
9 937
|
11 306
|
19 419
|
22 540
|
29 668
|
26 256
|
25 793
|
24 866
|
22 100
|
21 000
|
|
Accounts Receivables |
5 405
|
6 882
|
8 890
|
7 686
|
7 440
|
8 044
|
7 673
|
7 584
|
7 841
|
8 426
|
|
Other Receivables |
4 532
|
4 424
|
10 529
|
14 854
|
22 228
|
18 212
|
18 120
|
17 282
|
14 259
|
12 574
|
|
Inventory |
48 853
|
54 007
|
64 111
|
98 650
|
114 913
|
121 531
|
120 593
|
116 929
|
111 184
|
95 810
|
|
Other Current Assets |
5 249
|
5 652
|
7 322
|
4 450
|
4 768
|
4 369
|
11 346
|
5 089
|
6 427
|
9 677
|
|
Total Current Assets |
75 019
|
89 336
|
119 479
|
143 589
|
169 158
|
174 496
|
182 670
|
169 959
|
156 824
|
141 074
|
|
PP&E Net |
18 867
|
19 398
|
50 051
|
48 876
|
47 622
|
47 381
|
47 228
|
47 316
|
49 004
|
47 840
|
|
PP&E Gross |
18 867
|
19 398
|
50 051
|
48 876
|
47 622
|
47 381
|
47 228
|
47 316
|
49 004
|
47 840
|
|
Accumulated Depreciation |
8 357
|
9 543
|
10 606
|
14 112
|
17 242
|
20 217
|
22 510
|
24 740
|
27 286
|
30 962
|
|
Intangible Assets |
3 977
|
4 087
|
11 350
|
10 857
|
16 692
|
16 626
|
16 194
|
16 281
|
15 887
|
16 170
|
|
Goodwill |
261
|
258
|
2 750
|
2 740
|
2 740
|
2 591
|
2 461
|
2 438
|
2 514
|
2 528
|
|
Note Receivable |
0
|
0
|
208
|
485
|
802
|
1 022
|
1 079
|
1 005
|
2 851
|
1 710
|
|
Long-Term Investments |
15 471
|
15 355
|
19 709
|
20 513
|
24 975
|
34 210
|
36 015
|
43 664
|
48 636
|
54 744
|
|
Other Long-Term Assets |
2 090
|
2 313
|
4 851
|
5 146
|
6 286
|
5 798
|
5 705
|
5 694
|
5 803
|
5 612
|
|
Other Assets |
261
|
258
|
2 750
|
2 740
|
2 740
|
2 591
|
2 461
|
2 438
|
2 514
|
2 528
|
|
Total Assets |
115 685
N/A
|
130 747
+13%
|
208 397
+59%
|
232 207
+11%
|
268 276
+16%
|
282 124
+5%
|
291 352
+3%
|
286 357
-2%
|
281 520
-2%
|
269 679
-4%
|
|
Liabilities | |||||||||||
Accounts Payable |
9 298
|
8 626
|
12 312
|
15 747
|
18 358
|
17 702
|
18 082
|
19 797
|
19 027
|
18 524
|
|
Accrued Liabilities |
5 250
|
6 229
|
7 478
|
7 901
|
10 113
|
14 124
|
14 700
|
4 172
|
4 648
|
5 660
|
|
Short-Term Debt |
18 473
|
23 242
|
37 341
|
38 603
|
48 461
|
42 493
|
34 241
|
44 151
|
39 244
|
40 197
|
|
Current Portion of Long-Term Debt |
6 117
|
3 908
|
6 897
|
11 491
|
18 544
|
20 280
|
14 928
|
15 086
|
16 685
|
22 341
|
|
Other Current Liabilities |
20 377
|
23 182
|
30 936
|
36 692
|
33 727
|
33 108
|
36 859
|
36 529
|
39 240
|
30 882
|
|
Total Current Liabilities |
59 514
|
65 187
|
94 964
|
110 434
|
129 202
|
127 706
|
118 810
|
119 734
|
118 845
|
117 605
|
|
Long-Term Debt |
15 872
|
18 908
|
43 108
|
44 747
|
51 053
|
63 566
|
69 808
|
62 897
|
59 613
|
49 342
|
|
Deferred Income Tax |
2 551
|
2 646
|
4 801
|
4 474
|
5 961
|
5 992
|
6 063
|
6 045
|
6 176
|
6 442
|
|
Minority Interest |
5 140
|
4 099
|
18 709
|
18 755
|
21 549
|
21 400
|
31 080
|
31 816
|
31 266
|
21 357
|
|
Other Liabilities |
1 501
|
1 825
|
2 615
|
2 635
|
2 845
|
2 328
|
2 215
|
2 148
|
1 990
|
1 926
|
|
Total Liabilities |
84 578
N/A
|
92 664
+10%
|
164 197
+77%
|
181 045
+10%
|
210 611
+16%
|
220 993
+5%
|
227 976
+3%
|
222 639
-2%
|
217 890
-2%
|
196 672
-10%
|
|
Equity | |||||||||||
Common Stock |
4 785
|
5 339
|
10 678
|
10 678
|
10 678
|
10 678
|
10 678
|
10 678
|
10 678
|
10 678
|
|
Retained Earnings |
18 189
|
19 968
|
22 444
|
24 439
|
26 545
|
28 825
|
29 560
|
31 078
|
30 335
|
28 767
|
|
Additional Paid In Capital |
7 899
|
11 580
|
5 865
|
5 820
|
5 274
|
6 434
|
6 169
|
5 229
|
5 432
|
5 461
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
184
|
245
|
|
Other Equity |
235
|
1 196
|
5 214
|
10 226
|
15 169
|
15 194
|
16 969
|
16 768
|
17 369
|
28 346
|
|
Total Equity |
31 107
N/A
|
38 083
+22%
|
44 200
+16%
|
51 163
+16%
|
57 665
+13%
|
61 131
+6%
|
63 376
+4%
|
63 717
+1%
|
63 630
0%
|
73 007
+15%
|
|
Total Liabilities & Equity |
115 685
N/A
|
130 747
+13%
|
208 397
+59%
|
232 207
+11%
|
268 276
+16%
|
282 124
+5%
|
291 352
+3%
|
286 357
-2%
|
281 520
-2%
|
269 679
-4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
9 569
|
10 678
|
10 678
|
10 678
|
10 678
|
10 678
|
10 678
|
10 678
|
10 678
|
10 678
|